BiomX Inc. (PHGE) DCF Valuation

BiomX Inc. (PHGE) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

BiomX Inc. (PHGE) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate BiomX Inc.'s (PHGE) financial outlook with expertise! This (PHGE) DCF Calculator provides pre-filled financial data and offers full flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue .0 .0 .0 -.1 -.4 -.4 -.6 -.7 -.9 -1.1
Revenue Growth, % 0 0 0 0 166.42 25 25 25 25 25
EBITDA -20.2 -27.9 -32.9 -23.7 -22.8 -.4 -.6 -.7 -.9 -1.1
EBITDA, % 100 100 100 17649.25 6390.76 100 100 100 100 100
Depreciation .3 2.2 2.6 2.5 .9 -.1 -.1 -.1 -.2 -.2
Depreciation, % 100 100 100 -1880.6 -243.98 20 20 20 20 20
EBIT -20.5 -30.1 -35.5 -26.2 -23.7 -.4 -.6 -.7 -.9 -1.1
EBIT, % 100 100 100 19529.85 6634.73 100 100 100 100 100
Total Cash 82.3 56.3 62.1 33.3 15.9 -.1 -.1 -.1 -.2 -.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .2 .0 -.1 .6 .6
Account Receivables, % 100 100 100 -423.13 -160.78
Inventories 2.0 .0 .1 .4 .0 -.2 -.2 -.3 -.3 -.4
Inventories, % 100 100 100 -294.78 0 40 40 40 40 40
Accounts Payable 3.3 2.3 2.8 .8 1.4 -.1 -.1 -.1 -.2 -.2
Accounts Payable, % 100 100 100 -611.94 -386.83 20 20 20 20 20
Capital Expenditure -1.3 -1.0 -3.7 -.1 -.1 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 100 83.58 14.01 0 0 0 0 0
Tax Rate, % -0.08796757 -0.08796757 -0.08796757 -0.08796757 -0.08796757 -0.08796757 -0.08796757 -0.08796757 -0.08796757 -0.08796757
EBITAT -18.9 -29.9 -35.5 -26.2 -23.7 -.4 -.5 -.7 -.9 -1.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -18.8 -27.4 -36.2 -26.8 -21.9 -1.2 -.6 -.8 -1.0 -1.2
WACC, % 13.85 14.8 14.87 14.87 14.87 14.65 14.65 14.65 14.65 14.65
PV UFCF
SUM PV UFCF -3.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1
Terminal Value -10
Present Terminal Value -5
Enterprise Value -8
Net Debt -1
Equity Value -7
Diluted Shares Outstanding, MM 5
Equity Value Per Share -1.42

What You Will Receive

  • Comprehensive Financial Model: BiomX Inc.'s (PHGE) actual data provides an accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates allow you to see results immediately as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for expert-level valuation.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • 🔍 Real-Life PHGE Financials: Pre-filled historical and projected data for BiomX Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate BiomX’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize BiomX’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Step 1: Download the Excel file for BiomX Inc. (PHGE).
  2. Step 2: Review BiomX's pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose BiomX Inc. (PHGE) Calculator?

  • Designed for Experts: A sophisticated tool utilized by biopharma analysts, researchers, and investment professionals.
  • Comprehensive Data: BiomX's historical and projected financials integrated for precision.
  • Flexible Scenario Analysis: Effortlessly model various forecasts and assumptions.
  • Insightful Outputs: Instantly computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout.

Who Should Use BiomX Inc. (PHGE)?

  • Biotechnology Students: Explore cutting-edge research and gain practical experience with real-world applications.
  • Researchers: Utilize advanced models and data in your studies surrounding microbiome therapies.
  • Investors: Evaluate your investment strategies and analyze the potential of BiomX Inc. (PHGE) within the biotech sector.
  • Industry Analysts: Enhance your analysis with a customizable model tailored for biotech companies.
  • Healthcare Entrepreneurs: Understand how innovative companies like BiomX Inc. (PHGE) are transforming the healthcare landscape.

What the Template Contains

  • Pre-Filled DCF Model: BiomX Inc.’s (PHGE) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate BiomX Inc.’s (PHGE) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.